|
1000.0
| Bankruptcy risk for industry | | 1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
1.5% |
2.9% |
2.9% |
|
| Bankruptcy risk | | 6.1% |
3.4% |
4.9% |
4.9% |
3.8% |
4.6% |
12.7% |
12.6% |
|
| Credit score (0-100) | | 40 |
55 |
44 |
43 |
50 |
45 |
18 |
19 |
|
| Credit rating | | BBB |
BBB |
BBB |
BBB |
BBB |
BBB |
BB |
BB |
|
| Credit limit (kDKK) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
|
How are these values calculated? |
|
View the automatically generated explanation of bankruptcy risk |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Gross profit | | 348 |
743 |
541 |
494 |
884 |
546 |
0.0 |
0.0 |
|
| EBITDA | | -17.3 |
349 |
231 |
186 |
540 |
187 |
0.0 |
0.0 |
|
| EBIT | | -33.4 |
333 |
215 |
186 |
540 |
187 |
0.0 |
0.0 |
|
| Pre-tax profit (PTP) | | -35.0 |
329.7 |
205.9 |
174.5 |
531.2 |
183.5 |
0.0 |
0.0 |
|
| Net earnings | | -30.8 |
259.6 |
160.7 |
144.0 |
421.2 |
145.2 |
0.0 |
0.0 |
|
| Pre-tax profit without non-rec. items | | -35.0 |
330 |
206 |
174 |
531 |
183 |
0.0 |
0.0 |
|
|
|
See the entire income statement |
1000.0
|
| Tangible assets total | | 32.1 |
16.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Shareholders equity total | | 347 |
607 |
712 |
800 |
1,105 |
1,189 |
1,064 |
1,064 |
|
| Interest-bearing liabilities | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 736 |
1,161 |
1,352 |
1,277 |
1,696 |
1,750 |
1,064 |
1,064 |
|
|
| Net Debt | | -477 |
-383 |
-920 |
-979 |
-1,589 |
-1,646 |
-1,064 |
-1,064 |
|
|
See the entire balance sheet |
1000.0
|
| Net sales | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Net sales growth | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Gross profit | | 348 |
743 |
541 |
494 |
884 |
546 |
0.0 |
0.0 |
|
| Gross profit growth | | -41.2% |
113.4% |
-27.2% |
-8.7% |
79.2% |
-38.3% |
-100.0% |
0.0% |
|
| Employees | | 1 |
1 |
1 |
0 |
0 |
0 |
0 |
0 |
|
| Employee growth % | | 0.0% |
0.0% |
0.0% |
-100.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Employee expenses | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Balance sheet total (assets) | | 736 |
1,161 |
1,352 |
1,277 |
1,696 |
1,750 |
1,064 |
1,064 |
|
| Balance sheet change% | | -9.7% |
57.6% |
16.5% |
-5.5% |
32.7% |
3.2% |
-39.2% |
0.0% |
|
| Added value | | -17.3 |
348.9 |
231.2 |
185.9 |
540.1 |
186.5 |
0.0 |
0.0 |
|
| Added value % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Investments | | -32 |
-32 |
-32 |
0 |
0 |
0 |
0 |
0 |
|
|
| Net sales trend | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| EBIT trend | | -1.0 |
1.0 |
2.0 |
3.0 |
4.0 |
5.0 |
0.0 |
0.0 |
|
1000.0
| EBITDA % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| EBIT to gross profit (%) | | -9.6% |
44.8% |
39.8% |
37.7% |
61.1% |
34.2% |
0.0% |
0.0% |
|
| Net Earnings % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Profit before depreciation and extraordinary items % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Pre tax profit less extraordinaries % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| ROA % | | -4.3% |
35.1% |
17.1% |
14.1% |
36.3% |
10.9% |
0.0% |
0.0% |
|
| ROI % | | -9.2% |
69.8% |
32.6% |
24.6% |
56.7% |
16.3% |
0.0% |
0.0% |
|
| ROE % | | -8.5% |
54.4% |
24.4% |
19.0% |
44.2% |
12.7% |
0.0% |
0.0% |
|
1000.0
| Equity ratio % | | 47.2% |
52.3% |
52.7% |
62.6% |
65.2% |
68.0% |
100.0% |
100.0% |
|
| Relative indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Relative net indebtedness % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net int. bear. debt to EBITDA, % | | 2,750.6% |
-109.8% |
-397.8% |
-526.7% |
-294.2% |
-882.6% |
0.0% |
0.0% |
|
| Gearing % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net interest | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Financing costs % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Quick Ratio | | 1.7 |
2.0 |
2.1 |
2.6 |
2.8 |
3.1 |
0.0 |
0.0 |
|
| Current Ratio | | 1.8 |
2.1 |
2.1 |
2.7 |
2.9 |
3.1 |
0.0 |
0.0 |
|
| Cash and cash equivalent | | 477.2 |
383.3 |
919.7 |
978.9 |
1,589.1 |
1,646.1 |
0.0 |
0.0 |
|
1000.0
| Trade debtors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Trade creditors turnover (days) | | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|
| Current assets / Net sales % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
| Net working capital | | 315.2 |
590.9 |
712.3 |
799.7 |
1,104.8 |
1,189.0 |
0.0 |
0.0 |
|
| Net working capital % | | 0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
0.0% |
|
1000.0
| Net sales / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| Added value / employee | | -17 |
349 |
231 |
0 |
0 |
0 |
0 |
0 |
|
| Employee expenses / employee | | 0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
|
| EBITDA / employee | | -17 |
349 |
231 |
0 |
0 |
0 |
0 |
0 |
|
| EBIT / employee | | -33 |
333 |
215 |
0 |
0 |
0 |
0 |
0 |
|
| Net earnings / employee | | -31 |
260 |
161 |
0 |
0 |
0 |
0 |
0 |
|
|